| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 3.1 | 3.4 | 5.0 | 16.1 | 7.6 | 0.5 | 1.8 | 3.2 | 3.9 | 1.4 | 1.2 | 15.2 | 4.1 | 4.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.1 | 3.4 | 5.0 | 16.1 | 7.6 | 0.5 | 1.8 | 3.2 | 3.9 | 1.4 | 1.2 | 15.2 | 4.1 | 4.8 |
| Receivables | ||||||||||||||
| Accounts Receivable | 28.6 | 31.6 | 31.2 | 30.8 | 33.3 | 28.5 | 38.1 | 16.2 | 27.8 | 29.3 | 18.6 | 23.4 | 7.3 | 5.7 |
| Current Assets | ||||||||||||||
| Inventory | 59.6 | 63.2 | 52.3 | 47.3 | 46.1 | 23.3 | 6.2 | 14.1 | 15.1 | 13.2 | 15.7 | 12.1 | 2.1 | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 960.7 | 1,063.0 | 1,069.2 | 1,040.6 | 1,017.4 | 789.2 | 762.5 | 841.1 | 845.6 | 808.7 | 723.0 | 454.8 | 330.3 | 270.1 |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 63.4 | 74.0 | 69.0 | 77.0 | 67.2 | 64.0 | 57.4 | 32.6 | 35.8 | 34.9 | 32.6 | 33.6 | 20.6 | 16.3 |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 693.5 | 772.2 | 764.0 | 767.9 | 818.9 | 530.6 | 539.2 | 520.6 | 531.1 | - | 430.6 | 254.4 | 173.5 | 183.8 |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 693.5 | 772.2 | 764.0 | 767.9 | 818.9 | 530.6 | 539.2 | 520.6 | 531.1 | - | 439.0 | 283.5 | 173.6 | 183.8 |
| Net debt | ||||||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 7.3 | 3.1 | 5.8 | 9.7 | 6.7 | 3.4 | 7.8 | 5.5 | 6.3 | 5.0 | 5.8 | 4.5 | 7.5 | 16.1 | 11.8 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 8.6 | 8.1 | 9.8 | 8.7 | 13.1 | 11.7 | 5.8 | 5.5 | 7.5 | 6.6 | 8.3 | 7.2 | 3.5 | 2.1 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 111.1 | 118.8 | 108.5 | 118.4 | 106.3 | 74.8 | 69.4 | 50.9 | 80.5 | 65.4 | 49.8 | 75.3 | 35.5 | 23.0 |
| Accumulated Depreciation | 413.0 | 406.7 | 363.9 | 312.2 | 262.0 | 218.3 | 196.6 | 193.7 | 164.6 | 131.4 | 94.4 | 63.3 | 43.8 | 28.8 |
| Property,Plant & Equipment Net | 547.7 | 656.3 | 705.2 | 728.4 | 755.5 | 570.9 | 565.9 | 647.4 | 681.0 | 677.3 | 628.6 | 391.5 | 288.7 | 243.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 99.4 | 99.4 | 99.4 | 99.4 | 100.5 | 88.8 | 88.8 | 88.8 | 89.1 | 89.1 | 80.8 | 40.3 | 9.3 | 5.6 |
| Intangible Assets | 61.6 | 77.2 | 95.3 | 113.9 | 114.2 | 92.9 | 45.0 | 59.1 | 76.1 | 80.8 | 82.3 | 77.8 | 47.0 | 35.6 |
| Operating Lease Right Of Use Assets | 121.6 | 136.4 | 148.3 | 164.9 | 169.3 | 167.9 | 120.8 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.8 | 1.0 | 0.8 | - | - | - | - | - | - | - | - | - | 0.1 | - |
| Other Non-Current Assets | 22.2 | 20.4 | 23.5 | 26.1 | 21.5 | 19.1 | 21.3 | 20.8 | 20.6 | 19.4 | 11.6 | 12.0 | 4.6 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 964.7 | 1,114.7 | 1,181.7 | 1,257.4 | 1,270.1 | 1,014.3 | 911.1 | 866.9 | 947.2 | 932.0 | 853.1 | 597.0 | 391.6 | 317.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.3 |
| 29.1 |
| 0.1 |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 34.7 | 35.1 | 34.8 | 35.3 | 34.8 | 32.0 | 23.5 | - | - | - | - | - | - | - |
| Accrued Expenses | 27.4 | 24.0 | 23.7 | 23.1 | 20.7 | 23.3 | 16.4 | 17.9 | 17.0 | 15.7 | 16.7 | 21.3 | 8.0 | 3.3 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 155.2 | 162.8 | 161.1 | 175.3 | 163.9 | 146.9 | 112.6 | 88.4 | 93.5 | 75.1 | 67.5 | 94.0 | 38.9 | 32.2 |
| 91.3 |
| 106.3 |
| 118.7 |
| 135.2 |
| 140.1 |
| 141.4 |
| 100.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.4 | 7.4 | 12.9 | 13.4 | 12.3 | 15.0 | 19.4 | 19.9 | 48.4 | 73.2 | 43.6 | 22.9 | 5.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 49.3 | 50.4 | 52.9 | 46.3 | 41.2 | 32.6 | 30.2 | 95.6 | 98.1 | 100.3 | 42.5 | 35.1 | 14.5 | 13.0 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,036.8 | 1,139.5 | 1,150.9 | 1,178.2 | 1,213.6 | 904.7 | 832.8 | 756.0 | 776.2 | 711.2 | 584.2 | 406.5 | 297.0 | 303.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.0) | 7.6 | 5.4 | 16.5 | 3.0 | (2.5) | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 690.3 |
| 768.8 |
| 759.0 |
| 751.9 |
| 811.3 |
| 530.0 |
| 537.4 |
| 517.4 |
| 527.2 |
| - |
| 437.8 |
| 268.3 |
| 169.4 |
| 179.0 |
| Working Capital | (44.1) | (44.0) | (52.6) | (56.9) | (57.6) | (72.1) | (43.3) | (37.6) | (13.0) | (9.7) | (17.7) | (18.7) | (3.4) | (9.2) |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.6 |
| 11.1 |
| 7.6 |
| 8.2 |
| 0.6 |
| 1.0 |
| 0.5 |
| 1.3 |
| 2.2 |
| 8.9 |
| 1.8 |
| 5.4 |
| 2.3 |
| 6.3 |
| 3.2 |
| 3.8 |
| 2.5 |
| 1.7 |
| 3.9 |
| 3.4 |
| 5.8 |
| 1.4 |
| 2.9 |
| 3.3 |
| 2.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 7.3 | 3.1 | 5.8 | 9.7 | 6.7 | 3.4 | 7.8 | 5.5 | 6.3 | 5.0 | 5.8 | 4.5 | 7.5 | 16.1 | 11.8 | 3.6 | 11.1 | 7.6 | 8.2 | 0.6 | 1.0 | 0.5 | 1.3 | 2.2 | 8.9 | 1.8 | 5.4 | 2.3 | 6.3 | 3.2 | 3.8 | 2.5 | 1.7 | 3.9 | 3.4 | 5.8 | 1.4 | 2.9 | 3.3 | 2.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 31.1 | 28.6 | 34.1 | 32.4 | 28.7 | 31.6 | 31.9 | 38.9 | 35.1 | 31.2 | 38.7 | 34.7 | 28.6 | 30.8 | 33.6 | 48.5 | 34.4 | 33.3 | 39.2 | 35.0 | 31.0 | 28.5 | 35.3 | 35.7 | 28.0 | 38.1 | 22.0 | 20.1 | 19.2 | 16.2 | 26.5 | 33.1 | 25.5 | 27.8 | 21.2 | 22.2 | 29.3 | 22.5 | 26.1 | 23.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 65.1 | 59.6 | 61.0 | 59.0 | 60.9 | 63.2 | 61.0 | 63.6 | 58.0 | 52.3 | 53.6 | 52.0 | 47.9 | 47.3 | 47.3 | 56.8 | 52.7 | 46.1 | 39.6 | 24.4 | 24.4 | 23.3 | 22.4 | 19.6 | 4.9 | 6.2 | 5.8 | 12.8 | 15.1 | 14.1 | 15.4 | 16.4 | 15.2 | 15.1 | 11.9 | 12.8 | 13.2 | 12.6 | 13.2 | 14.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 11.7 | 8.6 | 8.5 | 7.2 | 10.1 | 8.1 | 10.6 | 8.5 | 11.1 | 9.8 | 10.9 | 7.8 | 11.5 | 8.7 | 22.0 | 20.8 | 19.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 125.3 | 111.1 | 117.4 | 125.3 | 151.4 | 118.8 | 125.7 | 125.6 | 123.3 | 108.5 | 123.3 | 116.1 | 111.5 | 118.4 | 122.6 | 135.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 978.6 | 960.7 | 976.3 | 986.3 | 1,012.0 | 1,063.0 | 1,061.6 | 1,071.1 | 1,066.5 | 1,069.2 | 1,056.8 | 1,045.8 | 1,040.7 | 1,040.6 | 1,038.1 | 1,034.4 | 1,033.3 | 1,017.4 | 1,007.6 | 804.4 | 790.2 | 789.2 | 775.9 | 778.2 | 776.1 | 762.5 | 773.6 | 781.9 | 793.8 | 841.1 | 852.9 | 848.8 | 846.2 | 845.6 | 812.5 | 812.8 | 808.7 | 799.5 | 761.2 | 759.7 |
| Accumulated Depreciation | 388.4 | 382.4 | 407.5 | 399.7 | 405.5 | 406.7 | 396.4 | 385.8 | 373.8 | 363.9 | 350.4 | 336.7 | 323.7 | 312.2 | 299.9 | 288.8 | 276.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 589.4 | 547.7 | 568.9 | 586.6 | 606.5 | 656.3 | 665.2 | 685.3 | 692.7 | 705.2 | 706.4 | 709.1 | 716.9 | 728.4 | 738.2 | 745.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 99.4 | 100.5 | ||||||||||||||||||||||
| Intangible Assets | 58.0 | 61.6 | 65.1 | 69.0 | 73.1 | 77.2 | 81.5 | 85.8 | 90.4 | 95.3 | 98.6 | 103.5 | 108.3 | 113.9 | 95.0 | 100.2 | 105.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 107.6 | 121.6 | 124.7 | 124.7 | 132.3 | 136.4 | 137.8 | 142.1 | 146.2 | 148.3 | 153.2 | 156.9 | 161.2 | 164.9 | 161.2 | 164.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.6 | 0.8 | 1.4 | 1.9 | 1.8 | 1.0 | 0.1 | 0.8 | 1.4 | 0.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 21.5 | 22.2 | 21.8 | 21.2 | 20.2 | 20.4 | 20.1 | 20.8 | 21.6 | 23.5 | 27.0 | 27.9 | 25.5 | 26.1 | 30.2 | 29.8 | 30.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,002.8 | 964.7 | 998.9 | 1,028.5 | 1,086.6 | 1,114.7 | 1,130.1 | 1,164.7 | 1,179.5 | 1,181.7 | 1,217.2 | 1,217.6 | 1,223.7 | 1,254.6 | 1,246.5 | 1,275.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 77.4 | 63.4 | 71.7 | 73.2 | 74.0 | 74.0 | 81.5 | 75.3 | 71.5 | 69.0 | 80.2 | 77.0 | 69.6 | 77.0 | 80.3 | 87.7 | 80.0 | 67.2 | 85.7 | 71.2 | 67.2 | 64.0 | 71.4 | 67.9 | 46.9 | 57.4 | 40.4 | 37.5 | 35.5 | 32.6 | 38.9 | 43.1 | 35.7 | 35.8 | 36.1 | 32.1 | 34.9 | 34.8 | 35.2 | 33.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 25.3 | 29.0 | 34.2 | 34.1 | 35.2 | 35.1 | 34.9 | 35.3 | 35.0 | 34.8 | 35.1 | 35.1 | 35.3 | 35.3 | 35.5 | 35.2 | ||||||||||||||||||||||||
| Accrued Expenses | 28.6 | 27.4 | 28.7 | 25.4 | 25.6 | 24.0 | 26.0 | 24.3 | 24.6 | 23.7 | 27.6 | 25.1 | 23.6 | 23.1 | 22.9 | 21.1 | 21.0 | 20.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 167.9 | 149.5 | 164.2 | 162.1 | 163.7 | 162.8 | 172.8 | 165.4 | 159.9 | 161.1 | 177.2 | 170.3 | 157.5 | 175.3 | 176.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 732.0 | - | - | - | - | - | - | - | - | - | 771.3 | 771.0 | 788.3 | - | 758.7 | 795.4 | 807.0 | - | 804.5 | - | - | - | - | - | - | - | 524.8 | 531.7 | 538.5 | - | - | - | - | - | - | 475.9 | 468.7 | 510.3 | 486.5 | 501.2 |
| Operating Lease Liabilities Non-Current | 86.1 | 97.0 | 94.9 | 95.3 | 102.0 | 106.3 | 107.9 | 111.9 | 116.4 | 118.7 | 123.5 | 127.3 | 131.4 | 135.2 | 131.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.2 | 7.4 | 5.3 | 6.0 | 4.9 | 7.4 | 7.5 | 7.9 | 7.7 | 12.9 | 11.7 | 11.2 | 8.5 | 10.6 | 11.7 | 9.5 | 10.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 48.6 | 49.3 | 48.6 | 48.1 | 48.6 | 50.4 | 51.1 | 51.9 | 52.2 | 52.9 | 47.3 | 46.1 | 46.9 | 46.3 | 46.2 | 46.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,081.2 | 1,036.8 | 1,060.9 | 1,082.6 | 1,142.9 | 1,139.5 | 1,160.8 | 1,172.9 | 1,181.3 | 1,150.9 | 1,167.9 | 1,162.0 | 1,168.2 | 1,175.5 | 1,163.9 | 1,204.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.6 | (1.0) | (0.7) | (0.2) | 2.7 | 7.6 | (1.6) | 10.6 | 9.4 | 5.4 | 21.0 | 19.1 | 13.6 | 16.5 | 17.3 | 13.7 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 732.0 | - | - | - | - | - | - | - | - | - | 771.3 | 771.0 | 788.3 | - | 758.7 | 795.4 | 807.0 | - | 804.5 | - | - | - | - | - | - | - | 524.8 | 531.7 | 538.5 | - | - | - | - | - | 2.1 | 478.1 | 470.8 | 513.1 | 489.3 | 509.6 |
| Net debt | 724.7 | - | - | - | - | - | - | - | - | - | 765.5 | 766.6 | 780.8 | - | 747.0 | 791.9 | 795.8 | - | 796.2 | |||||||||||||||||||||
| Working Capital | (42.6) | (38.4) | (46.9) | (36.8) | (12.2) | (44.0) | (47.1) | (39.8) | (36.6) | (52.6) | (53.9) | (54.2) | (46.0) | (56.9) | (53.6) | (43.1) | (45.7) | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 18.3 |
| 14.9 |
| 13.1 |
| 11.7 |
| 9.2 |
| 9.0 |
| 5.3 |
| 5.8 |
| 6.3 |
| 4.0 |
| 4.5 |
| 5.5 |
| 6.7 |
| 6.6 |
| 6.1 |
| 7.5 |
| 6.1 |
| 6.0 |
| 6.6 |
| 7.3 |
| 7.2 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.0 |
| 106.3 |
| 110.0 |
| 81.6 |
| 80.9 |
| 74.8 |
| 88.2 |
| 82.0 |
| 65.2 |
| 69.4 |
| 56.2 |
| 53.4 |
| 60.4 |
| 50.9 |
| 67.4 |
| 80.2 |
| 75.2 |
| 80.5 |
| 61.9 |
| 60.7 |
| 65.4 |
| 62.3 |
| 62.4 |
| 57.1 |
| 262.0 |
| 251.0 |
| 241.6 |
| 228.4 |
| 218.3 |
| 210.6 |
| 205.8 |
| 201.6 |
| 196.6 |
| 191.0 |
| 191.0 |
| 191.4 |
| 193.7 |
| 194.4 |
| 184.5 |
| 174.4 |
| 164.6 |
| 151.3 |
| 141.8 |
| 131.4 |
| 121.8 |
| 112.7 |
| 103.4 |
| 757.2 |
| 755.5 |
| 756.6 |
| 562.8 |
| 561.8 |
| 570.9 |
| 565.3 |
| 572.5 |
| 574.6 |
| 565.9 |
| 582.6 |
| 590.9 |
| 602.4 |
| 647.4 |
| 658.5 |
| 664.4 |
| 671.9 |
| 681.0 |
| 661.3 |
| 671.0 |
| 677.3 |
| 677.7 |
| 648.5 |
| 656.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.1 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 88.8 |
| 89.1 |
| 89.1 |
| 89.1 |
| 89.1 |
| 89.1 |
| 89.1 |
| 89.1 |
| 88.2 |
| 114.2 |
| 120.3 |
| 85.6 |
| 88.3 |
| 92.9 |
| 97.6 |
| 95.5 |
| 79.3 |
| 45.0 |
| 47.6 |
| 50.2 |
| 55.1 |
| 59.1 |
| 63.4 |
| 67.1 |
| 72.2 |
| 76.1 |
| 72.9 |
| 76.8 |
| 80.8 |
| 84.7 |
| 82.0 |
| 86.3 |
| 165.6 |
| 169.3 |
| 170.9 |
| 164.2 |
| 170.1 |
| 167.9 |
| 171.0 |
| 163.4 |
| 123.8 |
| 120.8 |
| 122.5 |
| 124.1 |
| 128.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 22.0 |
| 21.5 |
| 20.1 |
| 19.1 |
| 19.3 |
| 19.5 |
| 21.2 |
| 21.3 |
| 21.4 |
| 21.3 |
| 21.1 |
| 20.8 |
| 20.4 |
| 19.9 |
| 21.0 |
| 20.6 |
| 20.4 |
| 19.8 |
| 19.4 |
| 20.1 |
| 15.4 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,280.8 |
| 1,270.1 |
| 1,280.0 |
| 1,004.6 |
| 1,009.9 |
| 1,014.3 |
| 1,030.2 |
| 1,021.7 |
| 952.9 |
| 911.1 |
| 919.1 |
| 928.7 |
| 956.7 |
| 866.9 |
| 898.5 |
| 920.4 |
| 929.4 |
| 947.2 |
| 905.7 |
| 917.3 |
| 932.0 |
| 933.9 |
| 897.5 |
| 902.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.9 |
| 2.8 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.8 |
| 34.8 |
| 34.8 |
| 32.6 |
| 33.0 |
| 32.0 |
| 32.4 |
| 30.8 |
| 25.1 |
| 23.5 |
| 23.6 |
| 23.6 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 21.6 |
| 22.0 |
| 23.3 |
| 21.9 |
| 19.6 |
| 14.9 |
| 16.4 |
| 17.1 |
| 15.7 |
| 16.2 |
| 17.9 |
| 15.5 |
| 15.6 |
| 16.0 |
| 17.0 |
| 16.3 |
| 15.7 |
| 15.7 |
| 14.5 |
| 18.2 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.5 |
| 168.7 |
| 163.9 |
| 187.4 |
| 156.8 |
| 151.3 |
| 146.9 |
| 153.2 |
| 154.7 |
| 100.5 |
| 112.6 |
| 130.1 |
| 121.6 |
| 115.2 |
| 88.4 |
| 94.7 |
| 103.8 |
| 92.7 |
| 93.5 |
| 84.3 |
| 71.4 |
| 75.1 |
| 71.4 |
| 70.4 |
| 69.2 |
| 135.3 |
| 136.5 |
| 140.1 |
| 142.0 |
| 137.6 |
| 143.0 |
| 141.4 |
| 143.9 |
| 137.9 |
| 104.0 |
| 100.1 |
| 101.6 |
| 103.3 |
| 107.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 13.9 |
| 15.2 |
| 15.2 |
| 15.0 |
| 15.4 |
| 16.4 |
| 19.2 |
| 19.4 |
| 19.9 |
| 19.7 |
| 24.4 |
| 19.9 |
| 20.9 |
| 20.8 |
| 23.4 |
| 24.1 |
| 40.0 |
| 39.7 |
| 42.9 |
| 43.7 |
| 42.7 |
| 42.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.6 |
| 41.2 |
| 34.1 |
| 34.2 |
| 31.6 |
| 32.6 |
| 34.5 |
| 35.5 |
| 34.1 |
| 30.2 |
| 19.2 |
| 18.6 |
| 17.6 |
| 95.6 |
| 95.4 |
| 95.7 |
| 96.7 |
| 98.1 |
| 98.6 |
| 99.1 |
| 100.3 |
| 48.9 |
| 43.2 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,206.0 |
| 1,213.6 |
| 1,218.5 |
| 932.4 |
| 922.5 |
| 904.7 |
| 910.1 |
| 903.1 |
| 821.5 |
| 832.8 |
| 827.3 |
| 825.1 |
| 834.9 |
| 756.0 |
| 781.6 |
| 790.7 |
| 778.5 |
| 776.2 |
| 722.0 |
| 711.1 |
| 711.2 |
| 697.4 |
| 663.4 |
| 652.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 3.0 |
| 0.2 |
| (0.0) |
| (0.2) |
| (2.5) |
| (3.0) |
| (3.2) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.4 |
| 529.4 |
| 532.2 |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| 472.3 |
| 469.4 |
| 510.2 |
| 486.0 |
| 507.6 |
| (57.6) |
| (77.4) |
| (75.2) |
| (70.5) |
| (72.1) |
| (65.0) |
| (72.6) |
| (35.4) |
| (43.3) |
| (73.8) |
| (68.2) |
| (54.7) |
| (37.6) |
| (27.3) |
| (23.6) |
| (17.5) |
| (13.0) |
| (22.4) |
| (10.7) |
| (9.7) |
| (9.0) |
| (7.9) |
| (12.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |